Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,42
USD
|
+0,23%
|
|
-2,01%
|
-19,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
82.209
|
73.031
|
91.081
|
107.677
|
100.942
|
81.577
|
-
|
-
|
Bedrijfswaarde
1 |
82.450
|
103.910
|
118.530
|
126.522
|
118.665
|
98.461
|
90.862
|
85.349
|
K/w-verhouding
|
15,4
x
|
583
x
|
14,7
x
|
23,6
x
|
18
x
|
94,4
x
|
12,4
x
|
11,6
x
|
Dividendrendement
|
3,88%
|
4,67%
|
3,91%
|
3,4%
|
3,7%
|
4,75%
|
4,96%
|
5,16%
|
Marktkapitalisatie/omzet
|
3,66
x
|
2,96
x
|
3,34
x
|
3,95
x
|
3,72
x
|
2,96
x
|
2,91
x
|
2,84
x
|
Bedrijfswaarde/omzet
|
3,67
x
|
4,21
x
|
4,34
x
|
4,64
x
|
4,38
x
|
3,58
x
|
3,25
x
|
2,97
x
|
Bedrijfswaarde/EBITDA
|
6,61
x
|
7,88
x
|
8,12
x
|
8,86
x
|
9,01
x
|
10,3
x
|
6,51
x
|
6,03
x
|
Bedrijfswaarde/FCF
|
9,91
x
|
13,8
x
|
11
x
|
15,2
x
|
16
x
|
11,3
x
|
9,73
x
|
8,65
x
|
FCF Yield
|
10,1%
|
7,24%
|
9,12%
|
6,59%
|
6,25%
|
8,84%
|
10,3%
|
11,6%
|
Price to Book
|
3,65
x
|
4,04
x
|
4,32
x
|
5,05
x
|
4,48
x
|
3,55
x
|
3,15
x
|
2,81
x
|
Aantal aandelen (in duizenden)
|
1.265.146
|
1.253.528
|
1.254.384
|
1.254.244
|
1.246.042
|
1.246.969
|
-
|
-
|
Referentieprijs
2 |
64,98
|
58,26
|
72,61
|
85,85
|
81,01
|
65,42
|
65,42
|
65,42
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
01-02-22
|
02-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.449
|
24.689
|
27.305
|
27.281
|
27.116
|
27.540
|
27.999
|
28.731
|
EBITDA
1 |
12.468
|
13.184
|
14.598
|
14.283
|
13.177
|
9.521
|
13.968
|
14.144
|
Bedrijfsresultaat (EBIT)
1 |
11.064
|
11.704
|
12.548
|
12.180
|
10.484
|
7.303
|
11.642
|
12.067
|
Operationele Marge
|
49,29%
|
47,41%
|
45,95%
|
44,65%
|
38,66%
|
26,52%
|
41,58%
|
42%
|
Resultaat voor belastingen (EBT)
1 |
5.160
|
1.669
|
8.278
|
5.814
|
6.859
|
4.238
|
8.629
|
8.929
|
Nettowinst (verlies)
1 |
5.386
|
123
|
6.225
|
4.592
|
5.665
|
391
|
6.433
|
6.679
|
Nettomarge
|
23,99%
|
0,5%
|
22,8%
|
16,83%
|
20,89%
|
1,42%
|
22,97%
|
23,25%
|
WPA
2 |
4,220
|
0,1000
|
4,930
|
3,640
|
4,500
|
0,6933
|
5,285
|
5,624
|
Free Cash Flow
1 |
8.319
|
7.518
|
10.805
|
8.344
|
7.421
|
8.702
|
9.335
|
9.866
|
FCF-marge
|
37,06%
|
30,45%
|
39,57%
|
30,59%
|
27,37%
|
31,6%
|
33,34%
|
34,34%
|
Kasstroomconversie (ebitda)
|
66,72%
|
57,02%
|
74,02%
|
58,42%
|
56,32%
|
91,39%
|
66,83%
|
69,75%
|
Kasstroomconversie (nettowinst)
|
154,46%
|
6.112,2%
|
173,57%
|
181,71%
|
131%
|
2.225,45%
|
145,12%
|
147,71%
|
Dividend per aandeel
2 |
2,520
|
2,720
|
2,840
|
2,920
|
3,000
|
3,110
|
3,246
|
3,376
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
01-02-22
|
02-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
7.421
|
7.244
|
6.590
|
6.260
|
7.042
|
7.389
|
6.352
|
6.599
|
7.051
|
7.115
|
6.686
|
6.758
|
7.008
|
7.216
|
6.559
|
EBITDA
1 |
4.902
|
2.042
|
4.049
|
3.195
|
3.811
|
3.227
|
2.883
|
3.258
|
3.908
|
3.427
|
-889,3
|
3.349
|
3.384
|
3.555
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.379
|
1.507
|
3.524
|
2.670
|
3.286
|
2.699
|
2.243
|
2.277
|
3.224
|
2.739
|
-1.117
|
2.672
|
2.900
|
2.893
|
2.685
|
Operationele Marge
|
59,01%
|
20,8%
|
53,47%
|
42,65%
|
46,66%
|
36,53%
|
35,31%
|
34,51%
|
45,72%
|
38,5%
|
-16,71%
|
39,54%
|
41,38%
|
40,09%
|
40,93%
|
Resultaat voor belastingen (EBT)
|
3.438
|
759
|
-152
|
1.503
|
2.432
|
2.031
|
1.300
|
1.588
|
2.318
|
1.653
|
-4.486
|
2.062
|
2.160
|
2.066
|
-
|
Nettowinst (verlies)
1 |
2.592
|
382
|
19
|
1.144
|
1.789
|
1.640
|
1.010
|
1.045
|
2.180
|
1.429
|
-4.170
|
1.580
|
1.622
|
1.563
|
-
|
Nettomarge
|
34,93%
|
5,27%
|
0,29%
|
18,27%
|
25,4%
|
22,2%
|
15,9%
|
15,84%
|
30,92%
|
20,08%
|
-62,37%
|
23,38%
|
23,14%
|
21,66%
|
-
|
WPA
2 |
2,050
|
0,3000
|
0,0200
|
0,9100
|
1,420
|
1,300
|
0,8000
|
0,8300
|
1,730
|
1,140
|
-3,340
|
1,174
|
1,236
|
1,278
|
1,075
|
Dividend per aandeel
2 |
0,7100
|
0,7100
|
0,7300
|
0,7300
|
0,7300
|
0,7300
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7600
|
0,7700
|
0,7700
|
0,7700
|
0,7633
|
Datum van publicatie
|
28-10-21
|
01-02-22
|
28-04-22
|
02-08-22
|
27-10-22
|
02-02-23
|
27-04-23
|
03-08-23
|
07-11-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
241
|
30.879
|
27.449
|
18.845
|
17.723
|
16.885
|
9.285
|
3.772
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0193
x
|
2,342
x
|
1,88
x
|
1,319
x
|
1,345
x
|
1,773
x
|
0,6648
x
|
0,2667
x
|
Free Cash Flow
1 |
8.319
|
7.518
|
10.805
|
8.344
|
7.421
|
8.702
|
9.335
|
9.866
|
ROE (netto-inkomsten/eigen vermogen)
|
38,3%
|
43,8%
|
46,8%
|
43,3%
|
38,5%
|
21,3%
|
35,5%
|
32,1%
|
ROA (netto-inkomsten/totale activa)
|
8,6%
|
0,19%
|
9,13%
|
14%
|
13,5%
|
7,73%
|
12,8%
|
12,8%
|
Totale activa
1 |
62.651
|
65.079
|
68.180
|
32.874
|
41.980
|
5.057
|
50.330
|
52.256
|
Nettoactief per aandeel
2 |
17,80
|
14,40
|
16,80
|
17,00
|
18,10
|
18,40
|
20,70
|
23,30
|
Cashflow per aandeel
2 |
7,160
|
6,470
|
9,020
|
7,190
|
6,360
|
3,300
|
7,730
|
8,430
|
Capex
1 |
825
|
650
|
579
|
728
|
585
|
600
|
712
|
720
|
Capex/omzet
|
3,67%
|
2,63%
|
2,12%
|
2,67%
|
2,16%
|
2,18%
|
2,54%
|
2,51%
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
01-02-22
|
02-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
65,42
USD Gemiddelde koersdoel
84,25
USD Spread / Gemiddelde doel +28,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,24% | 81,58 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -6,26% | 145 mld. |
Farmaceutische producten - Andere
|